| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 694.00 | | 4 694.00 | 4 694.00 |
BJ TOTAL (I) | 555 301.00 | | 555 301.00 | 555 301.00 |
BZ Other receivables | 6 762.00 | | 6 761.00 | 6 762.00 |
CF Cash and cash equivalents | 5 429.00 | | 5 429.00 | 5 429.00 |
CJ TOTAL (II) | 12 191.00 | | 12 191.00 | 12 191.00 |
CO Grand total (0 to V) | 567 492.00 | | 567 492.00 | 567 492.00 |
CU Other investments | 550 607.00 | | 550 607.00 | 550 607.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 539.00 | | | 69 539.00 |
DL TOTAL (I) | 149 539.00 | 80 000.00 | | 149 539.00 |
DU Loans and Debts from Credit Institutions (3) | 407 762.00 | | | 407 762.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 190.00 | 10 000.00 | | 10 190.00 |
EC TOTAL (IV) | 417 953.00 | 10 000.00 | | 417 953.00 |
EE Grand total (I to V) | 567 492.00 | 90 000.00 | | 567 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 709.00 | |
FX Taxes, duties, and similar payments | | | 15 967.00 | |
GF Total Operating Expenses (II) | | | 35 676.00 | |
GG - OPERATING RESULT (I - II) | | | -35 676.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 107 921.00 | |
GP Total financial income (V) | | | 107 921.00 | |
GR Interest and similar expenses | | | 2 704.00 | |
GU Total financial expenses (VI) | | | 2 704.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 105 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 107 921.00 | | | 107 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 381.00 | | | 38 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 539.00 | | | 69 539.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 555 301.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 555 301.00 | |
I4 DECREASES Grand Total | | | 555 301.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 555 301.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 4 694.00 | | | 4 694.00 |
VC Group and associates | 6 762.00 | | | 6 762.00 |
VH Loans with a maturity of more than one year at origin | 407 763.00 | 35 807.00 | 144 688.00 | 407 763.00 |
VI Group and Associates | 10 190.00 | 10 190.00 | | 10 190.00 |
VJ Loans taken out during the year | 439 984.00 | | | 439 984.00 |
VK Loans repaid during the year | 32 431.00 | | | 32 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 456.00 | 6 762.00 | 4 694.00 | 11 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 417 953.00 | 45 997.00 | 144 688.00 | 417 953.00 |
